|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
53,0 | 52,2 | 61,5 | 79,9 | 189 | 187 | - | - |
Enterprise Value (EV)1 |
68,1 | 69,7 | 71,2 | 90,5 | 190 | 216 | 200 | 187 |
P/E ratio |
-9,92x | -15,1x | -25,0x | -17,0x | 66,5x | 46,2x | 25,4x | 18,9x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
0,64x | 0,52x | 0,52x | 0,60x | 1,31x | 1,05x | 0,96x | 0,88x |
EV / Revenue |
0,82x | 0,70x | 0,60x | 0,68x | 1,32x | 1,21x | 1,03x | 0,88x |
EV / EBITDA |
37,2x | 16,9x | 9,88x | 7,23x | 13,0x | 12,2x | 9,40x | 7,74x |
Price to Book |
- | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) |
40 144 | 40 144 | 55 890 | 76 873 | 83 774 | 90 007 | - | - |
Reference price (CAD) |
1,32 | 1,30 | 1,10 | 1,04 | 2,26 | 2,08 | 2,08 | 2,08 |
Announcement Date |
09/28/2017 | 09/26/2018 | 09/25/2019 | 09/24/2020 | 09/28/2021 | - | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
82,8 | 99,7 | 118 | 134 | 144 | 178 | 195 | 213 |
EBITDA1 |
1,83 | 4,12 | 7,21 | 12,5 | 14,6 | 17,6 | 21,3 | 24,2 |
Operating profit (EBIT)1 |
-3,42 | -0,56 | 0,32 | -2,68 | 4,62 | 7,00 | 12,2 | 15,8 |
Operating Margin |
-4,13% | -0,56% | 0,27% | -2,00% | 3,20% | 3,92% | 6,26% | 7,43% |
Pre-Tax Profit (EBT)1 |
-5,79 | -2,30 | -1,76 | -4,55 | 4,82 | 4,45 | 11,1 | - |
Net income1 |
-5,13 | -3,45 | -2,18 | -4,23 | 3,12 | 3,88 | 7,67 | 9,70 |
Net margin |
-6,20% | -3,46% | -1,85% | -3,16% | 2,16% | 2,17% | 3,94% | 4,56% |
EPS2 |
-0,13 | -0,09 | -0,04 | -0,06 | 0,03 | 0,05 | 0,08 | 0,11 |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
09/28/2017 | 09/26/2018 | 09/25/2019 | 09/24/2020 | 09/28/2021 | - | - | - |
1 CAD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: June
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q3 |
Net sales1 |
33,3 | 36,1 | 36,0 | 35,0 | 35,0 | 39,2 | 35,2 | 38,4 | 42,0 | 51,9 | 46,5 | 57,4 |
EBITDA1 |
2,31 | 3,78 | 4,81 | 3,48 | 3,56 | 4,51 | 3,09 | 4,02 | 3,80 | 5,33 | 4,55 | 6,37 |
Operating profit (EBIT)1 |
-0,60 | 2,05 | 1,77 | 1,18 | 0,96 | 1,15 | 1,34 | 2,06 | 1,71 | 2,88 | 2,28 | - |
Operating Margin |
-1,79% | 5,68% | 4,91% | 3,37% | 2,75% | 2,93% | 3,79% | 5,36% | 4,08% | 5,54% | 4,90% | - |
Pre-Tax Profit (EBT)1 |
-1,21 | -3,73 | 1,43 | 0,69 | 0,50 | 2,65 | 0,98 | - | 0,85 | 1,37 | 1,48 | - |
Net income1 |
-0,91 | -3,10 | 0,81 | 0,98 | 0,27 | 2,06 | -0,20 | 0,62 | 0,76 | 1,33 | 1,28 | - |
Net margin |
-2,73% | -8,59% | 2,26% | 2,81% | 0,77% | 5,27% | -0,55% | 1,61% | 1,81% | 2,56% | 2,75% | - |
EPS2 |
-0,01 | -0,04 | 0,01 | 0,01 | 0,00 | 0,02 | 0,00 | 0,01 | 0,01 | 0,02 | 0,01 | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/12/2020 | 05/13/2020 | 09/24/2020 | 11/10/2020 | 02/11/2021 | 05/13/2021 | 09/28/2021 | 11/10/2021 | 02/14/2022 | 05/12/2022 | - | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: June
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
15,1 | 17,5 | 9,76 | 10,5 | 0,51 | 28,4 | 12,8 | - |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
8,25x | 4,25x | 1,35x | 0,84x | 0,03x | 1,61x | 0,60x | - |
Free Cash Flow1 |
- | 1,20 | 3,55 | 11,4 | 6,10 | 5,35 | 11,7 | 12,7 |
ROE (Net Profit / Equities) |
- | - | - | - | 4,21% | 4,50% | 8,00% | 10,0% |
Shareholders' equity1 |
- | - | - | - | 74,0 | 86,2 | 95,8 | 97,0 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share |
- | - | - | - | - | - | - | - |
Cash Flow per Share2 |
- | - | - | 0,18 | 0,08 | 0,13 | 0,16 | 0,20 |
Capex1 |
- | 1,72 | 2,21 | 0,91 | 1,19 | 4,75 | 3,00 | 3,00 |
Capex / Sales |
- | 1,72% | 1,87% | 0,68% | 0,82% | 2,66% | 1,54% | 1,41% |
Announcement Date |
09/28/2017 | 09/26/2018 | 09/25/2019 | 09/24/2020 | 09/28/2021 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
187 215 408 |
Capitalization (USD) |
145 823 428 |
Net sales (CAD) |
144 324 000 |
Net sales (USD) |
112 415 002 |
Number of employees |
900 |
Sales / Employee (CAD) |
160 360 |
Sales / Employee (USD) |
124 906 |
Free-Float |
79,4% |
Free-Float capitalization (CAD) |
148 599 079 |
Free-Float capitalization (USD) |
115 744 891 |
Avg. Exchange 20 sessions (CAD) |
66 790 |
Avg. Exchange 20 sessions (USD) |
52 023 |
Average Daily Capital Traded |
0,04% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|